| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 800.00 | | 800.00 | 800.00 |
BB Receivables related to investments | 10 337 915.00 | 2 620 066.00 | 7 717 849.00 | 10 337 915.00 |
BJ TOTAL (I) | 11 343 323.00 | 3 622 160.00 | 7 721 163.00 | 11 343 323.00 |
BZ Other receivables | 59 535.00 | | 59 535.00 | 59 535.00 |
CF Cash and cash equivalents | 270.00 | | 270.00 | 270.00 |
CJ TOTAL (II) | 59 806.00 | | 59 806.00 | 59 806.00 |
CO Grand total (0 to V) | 11 403 129.00 | 3 622 160.00 | 7 780 969.00 | 11 403 129.00 |
CU Other investments | 1 004 608.00 | 1 002 094.00 | 2 514.00 | 1 004 608.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600 000.00 | 7 600 000.00 | | 7 600 000.00 |
DD Legal reserve (1) | 375.00 | 375.00 | | 375.00 |
DG Other reserves | 275.00 | 275.00 | | 275.00 |
DH Retained earnings | -5 608 881.00 | -5 728 604.00 | | -5 608 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 378.00 | 119 722.00 | | 80 378.00 |
DL TOTAL (I) | 2 072 146.00 | 1 991 768.00 | | 2 072 146.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | 38.00 | | 18.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 550 297.00 | 6 963 732.00 | | 5 550 297.00 |
DX Trade payables and related accounts | 31 731.00 | 30 818.00 | | 31 731.00 |
EA Other liabilities | 126 776.00 | 127 237.00 | | 126 776.00 |
EC TOTAL (IV) | 5 708 823.00 | 7 121 826.00 | | 5 708 823.00 |
EE Grand total (I to V) | 7 780 969.00 | 9 113 594.00 | | 7 780 969.00 |
EG Accrued income and payables due within one year | 158 525.00 | 158 093.00 | | 158 525.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18.00 | 38.00 | | 18.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 751.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 15 751.00 | |
GG - OPERATING RESULT (I - II) | | | -15 751.00 | |
GH Attributed profit or transferred loss (III) | | | 4 405.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 104 628.00 | |
GM Reversals of provisions and transfers of expenses | | | 6 885.00 | |
GP Total financial income (V) | | | 111 514.00 | |
GQ Financial allocations to depreciation and provisions | | | 21 434.00 | |
GR Interest and similar expenses | | | 65 585.00 | |
GU Total financial expenses (VI) | | | 87 019.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 67 230.00 | 91 892.00 | | 67 230.00 |
HD Total exceptional income (VII) | 67 230.00 | 91 892.00 | | 67 230.00 |
HE Exceptional expenses on management operations | | 10 000.00 | | |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 10 000.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 67 229.00 | 81 892.00 | | 67 229.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 149.00 | 384 233.00 | | 183 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 771.00 | 264 511.00 | | 102 771.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 378.00 | 119 722.00 | | 80 378.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 12 661 919.00 | | 413 837.00 | 12 661 919.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 732 433.00 | 11 342 523.00 | |
I4 DECREASES Grand Total | | 1 732 433.00 | 11 343 323.00 | |
IO DECREASES Total including other intangible assets | | | 800.00 | |
KD ACQUISITIONS Total including other intangible assets | 800.00 | | | 800.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 661 119.00 | | 413 837.00 | 12 661 119.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 607 612.00 | 21 434.00 | 6 885.00 | 3 607 612.00 |
7C Grand total | 3 607 612.00 | 21 434.00 | 6 885.00 | 3 607 612.00 |
UG - Financial | | 21 434.00 | 6 885.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 31 731.00 | 31 731.00 | | 31 731.00 |
8K Other liabilities (including liabilities related to repo transactions) | 126 776.00 | 126 776.00 | | 126 776.00 |
UL Receivables related to investments | 10 337 915.00 | | 10 337 915.00 | 10 337 915.00 |
VB VAT | 9 508.00 | 9 508.00 | | 9 508.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VI Group and Associates | 5 550 297.00 | | 5 550 297.00 | 5 550 297.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 50 027.00 | 50 027.00 | | 50 027.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 397 451.00 | 59 535.00 | 10 337 915.00 | 10 397 451.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 708 823.00 | 158 525.00 | 5 550 297.00 | 5 708 823.00 |
